Flat BN2 0 beds 1 bath

Pavilion Parade, Brighton BN2

South East, England · BN2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£3,971

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£21,286

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£8,911	£8,972	£9,039	£9,108	£9,181	£45,211
Profit Before Tax	£689	£772	£949	£1,129	£1,363	£4,902
Profit After Tax	£558	£626	£768	£915	£1,104	£3,971
Change In Property Value	£1,500	£1,515	£4,590	£6,304	£7,376	£21,286
Net Return	£2,058	£2,141	£5,359	£7,219	£8,480	£25,257
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	4%	5%	12%	16%	18%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change